v3.26.1
Investments in Unconsolidated Entities
3 Months Ended
Mar. 31, 2026
Equity Method Investments and Joint Ventures [Abstract]  
Investments in Unconsolidated Entities

7. Investments in Unconsolidated Entities

The Partnership has non-controlling investments in unconsolidated entities. The Partnership applies the equity method of accounting by initially recording these investments at cost, subsequently adjusted for accrued preferred returns, the Partnership’s share of earnings (losses) of the unconsolidated entities, cash contributions, and distributions. The carrying value of the equity investments and the limited guaranties of construction loans disclosed in Note 16, represent the Partnership’s maximum exposure to loss. The Partnership is entitled to a preferred return on invested capital in each unconsolidated entity. The Partnership’s preferred return is reported as “Investment income” on the Partnership’s condensed consolidated statements of operations.

An affiliate of the Vantage Properties guarantees a preferred return on the Partnership’s invested capital through a date approximately five years after commencement of construction in connection with each Vantage Property.

The following table provides the details of the investments in unconsolidated entities as of March 31, 2026 and December 31, 2025:

Property Name

 

Location

 

Units

 

 

Construction Commencement Date

 

Construction Completion Date

 

Carrying Value as of March 31, 2026

 

 

Carrying Value as of December 31, 2025

 

Market Rate Multifamily Investments

 

 

 

 

 

 

 

 

 

 

 

 

 

Vantage at Hutto

 

Hutto, TX

 

 

288

 

 

December 2021

 

December 2023

 

$

15,994,420

 

 

$

14,988,329

 

Vantage at Loveland

 

Loveland, CO

 

 

288

 

 

April 2021

 

October 2024

 

 

21,098,735

 

 

 

21,098,735

 

Vantage at Fair Oaks

 

Boerne, TX

 

 

288

 

 

September 2021

 

May 2023

 

 

14,777,042

 

 

 

14,346,224

 

Vantage at McKinney Falls

 

McKinney Falls, TX

 

 

288

 

 

December 2021

 

July 2024

 

 

24,198,940

 

 

 

16,076,440

 

Freestone Greeley

 

Greeley, CO

 

 

296

 

 

N/A

 

N/A

 

 

5,925,774

 

 

 

5,909,710

 

Freestone Cresta Bella

 

San Antonio, TX

 

 

296

 

 

February 2023

 

November 2024

 

 

13,955,932

 

 

 

13,701,640

 

The Jessam at Hays Farm

 

Huntsville, AL

 

 

318

 

 

July 2023

 

December 2025

 

 

15,469,275

 

 

 

16,125,448

 

Freestone Greenville

 

Greenville, TX

 

 

300

 

 

April 2024

 

September 2025

 

 

16,391,973

 

 

 

17,175,697

 

Freestone Ladera

 

Ladera, TX

 

 

288

 

 

August 2024

 

December 2025

 

 

16,189,076

 

 

 

17,085,732

 

Subtotal

 

 

 

 

 

 

 

 

 

 

 

144,001,167

 

 

 

136,507,955

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Market Rate Seniors Housing Investments

 

 

 

 

 

 

 

 

 

 

 

 

 

Valage Senior Living Carson Valley

 

Minden, NV

 

 

102

 

 (1)

February 2023

 

April 2025

 

 

2,209,232

 

 

 

2,531,540

 

Valage Senior Living Mt. Rose

 

Reno, NV

 

 

122

 

 

April 2026

 

N/A

 

 

7,706,134

 

 

 

6,913,343

 

Subtotal

 

 

 

 

 

 

 

 

 

 

 

9,915,366

 

 

 

9,444,883

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Investments

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction Lending JV (2)

 

N/A

 

N/A

 

 

N/A

 

N/A

 

 

430,258

 

 

 

347,006

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

154,346,791

 

 

$

146,299,844

 

(1)
Valage Senior Living Carson Valley is a seniors housing property with 102 beds in 88 units.
(2)
The Construction Lending JV invests in loans to finance the construction and/or rehabilitation of affordable multifamily housing properties across the United States, similar to the Partnership’s current GIL, taxable GIL and property loan investments

In October 2024, the Partnership entered into the Construction Lending JV to invest in loans to finance the construction and/or rehabilitation of affordable multifamily housing properties across the United States, similar to the Partnership’s current GIL, taxable GIL and property loan investments. The Partnership has committed to contribute 10% of the total capital for the Construction Lending JV with the remainder funded by third-party investors with each party contributing their respective proportionate capital contributions upon funding of future investments. The Partnership’s maximum capital contribution to the Construction Lending JV is approximately $15.1 million as of March 31, 2026. A wholly owned subsidiary of the Partnership is the Construction Lending JV’s managing member responsible for identifying, evaluating, underwriting, and closing investments, subject to the conditions of the joint venture and third-party investor evaluation and approval. The Partnership earns proportionate returns on its invested capital plus promote income if the joint venture meets certain earnings thresholds. The Partnership accounts for its investment in the Construction Lending JV using the equity method. The Partnership made its first capital contribution to the Construction Lending JV in April 2025.

The Partnership has remaining commitments to provide additional equity funding for certain unconsolidated entities as of March 31, 2026. See Note 16 for further details regarding the Partnership’s remaining funding commitments.

Activity in the First Three Months of 2026

During the first three months of 2026, the Partnership contributed funds beyond its original equity commitments to three Vantage Properties, Freestone at Cresta Bella, and The Jessam at Hays Farm totaling approximately $11.9 million to cover additional interest costs, real estate taxes, and a required mortgage loan payment.

Activity in the First Three Months of 2025

The following table summarizes sales information of the Partnership’s investments in unconsolidated entities during the three months ended March 31, 2025:

Property Name

 

Location

 

Units

 

 

Month Sold

 

Gross Proceeds to the Partnership

 

 

Investment Income

 

 

Gain (Loss) on Sale

 

Vantage at Tomball

 

Tomball, TX

 

 

288

 

 

January 2025

 

$

14,199,870

 

 

$

-

 

 

$

-

 

Vantage at Coventry

 

Omaha, NE

 

 

294

 

 

(1)

 

 

5,220

 

 

 

-

 

 

 

5,220

 

 

 

 

 

 

 

 

 

 

$

14,205,090

 

 

$

-

 

 

$

5,220

 

(1)
In February 2025, the Partnership received sales proceeds of approximately $5,000 associated with final settlements of the Vantage at Coventry sale in January 2023. The Partnership recognized the amount in “Gain on sale of investment in an unconsolidated entity” on the Partnership’s condensed consolidated statement of operations.

During the first three months of 2025, the Partnership contributed funds beyond its original commitments to three unconsolidated entities totaling $1.2 million to cover additional interest costs.

Summarized Unconsolidated Entity Level Financial Data

The following table provides summary combined financial information for the properties underlying the Partnership’s investments in unconsolidated entities for the three months ended March 31, 2026 and 2025:

 

 

For the Three Months Ended March 31,

 

 

2026

 

 

2025

 

 

Property revenues

 

$

8,295,062

 

 

$

5,345,004

 

 

Interest income

 

$

245,713

 

 

$

-

 

 

Gain on sale

 

$

-

 

 

$

7,680,673

 

 

Net income (loss)

 

$

(5,964,738

)

 

$

5,161,862